Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.93% first-year return on $112k initial cash invested.
-8.93%
Cash On Cash
4.35%
Cap Rate
0.71
DSCR
$4,050
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,050 income − $4,886 expenses = $836 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,050
Total Expenses
$4,886
Mortgage P&I
57%
$2,302
Property Taxes
26%
$1,049
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446